Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    120 Merlayne Dr Henderson, NV 89011-4226

    • Warehouses
    • 7,100 SF
    • 0.50 lot acres
    OFF-MARKET
    Value Estimations
    $1,185,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US62-0298001
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Excellent Auto Care / Auto Repair Shop
    • The Shop Henderson / Auto Repair Shop

    Property Details for 120 Merlayne Dr

    Year built
    2008
    Construction
    CONCRETE
    Lot size
    0.50 lot acres
    Property size
    7,100 SF
    Property type
    Warehouses
    APN
    178-01-301-019
    APU
    17801301019

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $1,225,000
      6.5%
      $1,130,000
      7%
      $1,050,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $1,306,000
      Market price range: $991k - $1.42M
      AI Estimate
      $1,111,000
      Market price range: $199k - $1.60M

    • Alternative Use

      Use
      Estimation
      WAREHOUSE, STORAGE
      $1,160,000
      Current use

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Henderson
    County
    Clark
    State
    Nevada
    Longitude
    -115.008
    Latitude
    36.0636
    CBSA code
    29820
    CBSA name
    LAS VEGAS-PARADISE, NV METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $6,209
    $76,230
    $184,248
    $260,478
    -
    $217,800
    $526,423
    $744,223

    Comparable in this City

    • Value Estimation by Request
      113,531 SF

      7725 Commercial Way

      Manufacturing properties • 113,531 SF
      7725 Commercial Way, Henderson, NV 89011
      View Details
    • Value Estimation by Request
      0.14 Acres

      Henderson, NV 89011

      MINI-WAREHOUSE, STORAGE • 0.14 Acres
      Henderson, NV 89011
      View Details
    • Value Estimation
      $6,585,000
      35,658 SF

      820 Dusan Way

      WAREHOUSE, STORAGE • 35,658 SF
      820 Dusan Way, Henderson, NV 89011-3000
      View Details
    • Value Estimation
      $3,380,000
      17,364 SF

      7700 Eastgate Rd

      WAREHOUSE, STORAGE • 17,364 SF
      7700 Eastgate Rd, Henderson, NV 89011-4097
      View Details
    • Value Estimation by Request
      2,400 SF

      1452 Athol Ave

      MINI-WAREHOUSE, STORAGE • 2,400 SF
      1452 Athol Ave, Henderson, NV 89011
      View Details
    • Value Estimation by Request
      562 SF

      1021 Olsen St

      MINI-WAREHOUSE, STORAGE • 562 SF
      1021 Olsen St, Henderson, NV 89011-3006
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      60,131 SF

      Industrial Warehouse Space Available

      New industrial warehouse with dock and grade-level doors.
      455 W Warm Springs Rd, Henderson, NV 89011
      View Details
    • Contact for pricing
      61,072 SF

      Henderson Warehouse with ESFR Sprinklers

      61,072 SF warehouse featuring LED lighting and ESFR sprinklers.
      535 W Warm Springs Rd, Henderson, NV 89011
      View Details
    • Contact for pricing
      230,990 SF

      Henderson Warehouse with Trailer Parking

      230,990 SF warehouse with trailer parking in Henderson, NV.
      505 W Warm Springs Rd, Henderson, NV 89011
      View Details
    • $5,589,360
      29,549 SF

      Henderson Industrial Flex Space Available

      Industrial flex space with office, warehouse, and mezzanine areas.
      7511 Eastgate Rd, Henderson, NV 89011
      View Details
    • $5,589,360
      17,744 SF

      Magnum Corporate Center: Henderson, NV

      Flex Industrial Space: Owner-User Opportunity
      7511 Eastgate Rd, Henderson, NV 89011
      View Details
    • $600,000
      2,757 SF

      Industrial Property Near Boulder Hwy

      Industrial property located near the Cadence masterplan.
      1767 Athol Ave, Henderson, NV 89011
      View Details

    Similar Nearby for Lease

    • $15 SF/Yr
      93,550 SF

      Henderson Industrial Flex Space

      Five-building complex, multiple suites available
      249 Elliott Rd, Henderson, NV 89011
      View Details
    • Contact for pricing
      125,190 SF

      Henderson Warehouse with Trailer Parking

      125,190 SF warehouse with 32 trailer parking stalls.
      120 E Galleria Dr, Henderson, NV 89011
      View Details
    • $16 SF/Yr
      186,569 SF

      Henderson Commerce Center: Prime Space Available

      Multiple buildings, flexible space, Henderson, NV
      7355 Commercial Way, Henderson, NV 89011
      View Details
    • Contact for pricing
      672,223 SF

      Becknell Galleria: Henderson Industrial

      Class A warehouse space, 66,595-388,095 SF
      110 Galleria Dr, Henderson, NV 89011
      View Details
    • $1.35 SF/Yr
      6,400 SF

      Freeway Visible Flex Space

      Flex space with showroom and freeway visibility in Henderson, Nevada.
      7665 Commercial Way, Henderson, NV 89011
      View Details
    • Contact for pricing
      151,870 SF

      Industrial Warehouse Space For Lease

      Industrial warehouse space for lease in Henderson, Nevada.
      347 W Sunset Rd, Henderson, NV 89011
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    120 Merlayne Dr
    Henderson, NV 89011-4226
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.